CNTY
Century Casinos Inc
Price:  
3.91 
USD
Volume:  
27,783.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CNTY WACC - Weighted Average Cost of Capital

The WACC of Century Casinos Inc (CNTY) is 12.5%.

The Cost of Equity of Century Casinos Inc (CNTY) is 20.55%.
The Cost of Debt of Century Casinos Inc (CNTY) is 15.60%.

Range Selected
Cost of equity 14.20% - 26.90% 20.55%
Tax rate 22.60% - 27.70% 25.15%
Cost of debt 10.30% - 20.90% 15.60%
WACC 8.7% - 16.4% 12.5%
WACC

CNTY WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 2.25 3.94
Additional risk adjustments 0.0% 0.5%
Cost of equity 14.20% 26.90%
Tax rate 22.60% 27.70%
Debt/Equity ratio 8.06 8.06
Cost of debt 10.30% 20.90%
After-tax WACC 8.7% 16.4%
Selected WACC 12.5%